| Schedule of Convertible Notes Payable |
The
following summarizes convertible notes payable activity during the six months ended June 30, 2026 and 2025:
Schedule of Convertible Notes Payable
| | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | |
| | |
2021 Financing | | |
2022 Financing | | |
2024 Financing | | |
2025 Financing | | |
Total | |
| | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | |
| Balance as of January 1, 2025 | |
$ | - | | |
$ | 100,000 | | |
$ | 353,000 | | |
$ | 1,285,000 | | |
$ | 500,000 | | |
$ | 715,000 | | |
$ | - | | |
$ | - | | |
$ | 853,000 | | |
$ | 2,100,000 | |
| Notes issued | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 455,000 | | |
| - | | |
| 455,000 | |
| Principal converted | |
| - | | |
| - | | |
| (153,000 | ) | |
| (815,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (153,000 | ) | |
| (815,000 | ) |
| Balance as of March 31, 2025 | |
| - | | |
| 100,000 | | |
| 200,000 | | |
| 470,000 | | |
| 500,000 | | |
| 715,000 | | |
| - | | |
| 455,000 | | |
| 700,000 | | |
| 1,740,000 | |
| Notes issued | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 150,000 | | |
| 390,000 | | |
| 150,000 | | |
| 390,000 | |
| Principal converted | |
| - | | |
| - | | |
| (200,000 | ) | |
| (470,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (200,000 | ) | |
| (470,000 | ) |
| Balance as of June 30, 2025 | |
$ | - | | |
$ | 100,000 | | |
$ | - | | |
$ | - | | |
$ | 500,000 | | |
$ | 715,000 | | |
$ | 150,000 | | |
$ | 845,000 | | |
$ | 650,000 | | |
$ | 1,660,000 | |
| | |
2021 Financing | | |
2022 Financing | | |
2024 Financing | | |
2025 Financing | | |
Total | |
| | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | | |
Non-Related Party | | |
Related Party | |
| Balance as of January 1, 2026 | |
$ | - | | |
$ | 100,000 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 870,000 | | |
$ | 1,640,000 | | |
$ | 870,000 | | |
$ | 1,740,000 | |
| Notes issued | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 110,000 | | |
| 225,000 | | |
| 110,000 | | |
| 225,000 | |
| Principal converted | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (455,000 | ) | |
| - | | |
| (455,000 | ) |
| Balance as of March 31, 2026 | |
| - | | |
| 100,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 980,000 | | |
| 1,410,000 | | |
| 980,000 | | |
| 1,510,000 | |
| Balance | |
| - | | |
| 100,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 980,000 | | |
| 1,410,000 | | |
| 980,000 | | |
| 1,510,000 | |
| Notes issued | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,245,000 | | |
| 115,000 | | |
| 1,245,000 | | |
| 115,000 | |
| Principal converted | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (150,000 | ) | |
| (390,000 | ) | |
| (150,000 | ) | |
| (390,000 | ) |
| Balance as of June 30, 2026 | |
$ | - | | |
$ | 100,000 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 2,075,000 | | |
$ | 1,135,000 | | |
$ | 2,075,000 | | |
$ | 1,235,000 | |
| Balance | |
$ | - | | |
$ | 100,000 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 2,075,000 | | |
$ | 1,135,000 | | |
$ | 2,075,000 | | |
$ | 1,235,000 | |
|